|Hello Bill, Please find attached a report from 10/1/2012 - 7/1/2013. The tenant moved in on July 1, 2013, so that income shows. It shows your total expenses to that point of $60,517.73. Your purchase price was $81,000 on 10/12/2012. You paid some closing costs but I don't have the Settlement Statement with that amount readily available. I can dig that up if you like but it wouldn't have been too awful since you paid cash. Probably around the $900 range. That means your "all in" expenses on the house before it was set in to service are $142,400, more or less. Hope that helps. Now, let us have some fun. From Day 1 through Today you have spent $66,541 on expenses plus your purchase with closings costs of $81,900 totaling $148,441. You do not have the property leveraged so that is all your money in. From Day 1 through Today you have earned income of $50,100. Today's estimated value is between $175.000 to $188,000 depending on a few things. Let's say $175,000 to be conservative. I'm going to go ahead and subtract sales costs of 7.5% (for commissions, closings costs, etc) to figure our real return...which would add up to $13,125. Plus you've paid your own home owner's insurance and property taxes. I don't have those exact numbers. But let's say since October of 2012 those have added up to $12,500 ( a rough guess). Therefore, your true value is $161,875. Your "all in" minus the income you've earned is $110,841. You have invested $110,841. Your current market value is $161,875. That is a 46.0% increase in your monies. Kinda fund to figure all that, right?|
Welcome to Ad Astra Realty & Management
The Only Choice in Kansas City Property Management
Ad Astra Realty is Kansas City's premier real estate firm for real estate investing and property management. We also offer traditional real estate services for buyers and sellers in both Kansas and Missouri. Broker/Owner Chris Lengquist has been working with home buyers, home sellers and real estate investors since 2002.
Real Estate Investing - Are you an income property buyer or seller? We know how to price, market, sell and or successfully choose rental property including those properties involved in a 1031 tax deferred exchange. Visit Chris' real estate investing blog to find out more about Chris' take on owning and managing rental property in the Kansas City area.
Property Management - The crimp in the hour glass is always property management. You need a professional property management firm that knows what a real estate investor needs from his management team.
Traditional Real Estate Services - We help buyers and sellers through out the Kansas City area. Our agents live in Brookside, Independence, Lee's Summit, Overland Park and Olathe. We know and love our neighborhoods and want to help you with your next home transaction.